[ASTRO.] QoQ Quarter Result on 31-Oct-2005 [#3]

Stock
[ASTRO.] ASTRO ALL ASIA NETWORKS PLC
Announcement Date
01-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Oct-2005 [#3]
Profit Trend
QoQ- 28.62%
YoY- 89.88%
Quarter Report
Latest QR
Upcoming QR
ASTRO.'s Result
ASTRO.'s Financial Summary
View:
Show?
Quarter Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 569,084 523,016 532,427 507,544 499,321 473,240 461,073 15.10%
PBT 97,004 118,135 82,288 59,320 52,082 65,368 86,955 7.58%
Tax -26,007 -29,584 6,075 -4,778 -10,079 -25,561 -17,219 31.73%
NP 70,997 88,551 88,363 54,542 42,003 39,807 69,736 1.20%
-
NP to SH 73,039 90,480 88,363 56,586 43,995 39,807 69,736 3.14%
-
Tax Rate 26.81% 25.04% -7.38% 8.05% 19.35% 39.10% 19.80% -
Total Cost 498,087 434,465 444,064 453,002 457,318 433,433 391,337 17.49%
-
Net Worth 1,869,335 1,886,604 1,790,361 1,251,050 1,191,131 1,192,287 1,556,403 13.02%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div 38,543 - 67,379 - 28,817 - 48,037 -13.68%
Div Payout % 52.77% - 76.25% - 65.50% - 68.88% -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 1,869,335 1,886,604 1,790,361 1,251,050 1,191,131 1,192,287 1,556,403 13.02%
NOSH 1,927,150 1,925,106 1,925,119 1,924,693 1,921,179 1,923,043 1,921,485 0.19%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 12.48% 16.93% 16.60% 10.75% 8.41% 8.41% 15.12% -
ROE 3.91% 4.80% 4.94% 4.52% 3.69% 3.34% 4.48% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 29.53 27.17 27.66 26.37 25.99 24.61 24.00 14.86%
EPS 3.79 4.70 4.59 2.94 2.29 2.07 3.63 2.92%
DPS 2.00 0.00 3.50 0.00 1.50 0.00 2.50 -13.85%
NAPS 0.97 0.98 0.93 0.65 0.62 0.62 0.81 12.80%
Adjusted Per Share Value based on latest NOSH - 1,924,693
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 29.38 27.00 27.49 26.21 25.78 24.43 23.81 15.08%
EPS 3.77 4.67 4.56 2.92 2.27 2.06 3.60 3.13%
DPS 1.99 0.00 3.48 0.00 1.49 0.00 2.48 -13.68%
NAPS 0.9652 0.9741 0.9244 0.646 0.615 0.6156 0.8036 13.03%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 4.70 4.58 4.92 5.50 5.75 5.20 5.50 -
P/RPS 15.92 16.86 17.79 20.86 22.12 21.13 22.92 -21.62%
P/EPS 124.01 97.45 107.19 187.07 251.09 251.21 151.55 -12.54%
EY 0.81 1.03 0.93 0.53 0.40 0.40 0.66 14.67%
DY 0.43 0.00 0.71 0.00 0.26 0.00 0.45 -2.99%
P/NAPS 4.85 4.67 5.29 8.46 9.27 8.39 6.79 -20.14%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 08/09/06 20/06/06 21/03/06 01/12/05 08/09/05 10/06/05 11/03/05 -
Price 4.76 4.58 4.78 5.30 5.55 5.35 5.45 -
P/RPS 16.12 16.86 17.28 20.10 21.35 21.74 22.71 -20.47%
P/EPS 125.59 97.45 104.14 180.27 242.36 258.45 150.17 -11.26%
EY 0.80 1.03 0.96 0.55 0.41 0.39 0.67 12.58%
DY 0.42 0.00 0.73 0.00 0.27 0.00 0.46 -5.90%
P/NAPS 4.91 4.67 5.14 8.15 8.95 8.63 6.73 -19.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment